Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

FitnessX Øst ApS Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading...   Loading...

1000.0 Bankruptcy Risk  2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.7% 1.7%   Bankruptcy risk   0.0% 3.0% 8.6% 1.3% 1.4% 6.2% 6.5% 6.5%   Credit score (0-100)   0 58 28 79 77 37 37 37   Credit rating   N/A BBB BB A A BBB BBB BBB   Credit limit (kDKK)   0.0 0.0 0.0 448.0 122.4 0.0 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   0.0 -346 890 14,210 -147 -321 0.0 0.0   EBITDA   0.0 -346 -6,064 9,543 -147 -321 0.0 0.0   EBIT   0.0 -346 -9,555 6,644 -147 -321 0.0 0.0   Pre-tax profit (PTP)   0.0 -667.9 -8,514.8 18,167.6 39.5 3.2 0.0 0.0   Net earnings   0.0 -588.3 -6,243.2 16,707.9 -592.2 7.7 0.0 0.0   Pre-tax profit without non-rec. items   0.0 -668 -8,515 18,168 39.5 3.2 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   0.0 8,772 23,751 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   0.0 11,467 5,224 21,931 21,339 19,497 18,617 18,617   Interest-bearing liabilities   0.0 12,065 37,974 7,753 0.0 0.0 0.0 0.0   Balance sheet total (assets)   0.0 27,383 47,244 30,186 21,403 19,854 18,617 18,617   Net Debt   0.0 11,579 36,254 7,156 -4.7 -8.8 -18,617 -18,617     See the entire balance sheet 1000.0 Volume  2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Net sales growth   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   0.0 -346 890 14,210 -147 -321 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% 1,497.5% 0.0% -118.4% 0.0% 0.0%   Employees   0 0 12 11 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% -8.3% -100.0% 0.0% 0.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   0 27,383 47,244 30,186 21,403 19,854 18,617 18,617   Balance sheet change%   0.0% 0.0% 72.5% -36.1% -29.1% -7.2% -6.2% 0.0%   Added value   0.0 -346.4 -6,063.5 9,543.5 2,752.9 -321.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 8,772 11,487 -26,651 0 0 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 -1.0 -2.0 1.0 -1.0 -2.0 0.0 0.0   1000.0 Profitability  2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A EBITDA %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   0.0% 100.0% -1,074.2% 46.8% 100.0% 100.0% 0.0% 0.0%   Net Earnings %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   ROA %   0.0% -2.0% -20.4% 46.9% 0.2% 0.0% 0.0% 0.0%   ROI %   0.0% -2.3% -22.8% 49.9% 0.2% 0.0% 0.0% 0.0%   ROE %   0.0% -5.1% -74.8% 123.1% -2.7% 0.0% 0.0% 0.0%   1000.0 Solidity  2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   0.0% 42.1% 11.3% 72.7% 99.7% 98.2% 100.0% 100.0%   Relative indebtedness %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Relative net indebtedness %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   0.0% -3,343.0% -597.9% 75.0% 3.2% 2.7% 0.0% 0.0%   Gearing %   0.0% 105.2% 727.0% 35.3% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 2.0% 3.6% 0.0% 0.1% 0.0% 0.0% 0.0%   1000.0 Liquidity  2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   0.0 1.0 0.4 1.8 35.5 53.9 0.0 0.0   Current Ratio   0.0 1.0 0.4 1.8 35.5 53.9 0.0 0.0   Cash and cash equivalent   0.0 486.3 1,719.6 596.5 4.7 8.8 0.0 0.0   1000.0 Capital use efficiency  2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Trade debtors turnover (days)   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Trade creditors turnover (days)   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Current assets / Net sales %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net working capital   0.0 -629.1 -23,977.9 6,368.6 2,189.0 18,867.0 0.0 0.0   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 -505 868 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 -505 868 0 0 0 0   EBIT / employee   0 0 -796 604 0 0 0 0   Net earnings / employee   0 0 -520 1,519 0 0 0 0